Equus Total Return, Inc.
NYSE:EQS
1.267 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1.149 | 1.878 | 3.58 | 6.533 | 13.672 | 16.407 | 17.698 | 19.224 | 20.094 | 21.555 | 22.3 | 23.465 | 22.891 | 24.169 | 25.509 | 23.639 | 1.632 | 2.279 | 3.348 | 3.966 | 4.783 | 5.407 | 6.318 | 7.425 | 8.206 | 9.349 | 10.171 | 10.795 | 12.39 | 13.143 | 10.463 | 11.961 | 12.617 | 13.25 | 14.43 | 17.036 | 17.282 | 17.977 | 18.971 | 15.697 | 16.465 | 17.198 | 18.69 | 19.065 | 20.248 | 21.304 | 22.761 | 23.687 | 26.246 | 27.039 | 16.296 | 16.813 | 16.648 | 17.333 | 17.165 | 7.382 | 7.405 | 8.153 | 5.694 | 6.045 | 6.742 | 6.727 | 7.307 | 8.656 | 9.101 | 18.343 | 22.846 | 30.94 | 34.179 | 37.108 | 43.612 | 51.499 | 41.233 | 40.092 | 14.971 | 25.646 | 14.155 | 6.7 | 10.42 | 12.523 | 8.336 | 6.647 | 0.1 | 11.296 | 0.804 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 53.944 | 52.97 | 44.955 | 17.987 | 12.989 | -17.339 | -19.019 | 3.999 | -4 | 3 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.15 | 0 | 0 | 0 | 0 | 0 | 0 | 8.08 | 6.06 | 7.07 | 15.15 | 6.06 | 15.15 | 16.16 | 19.19 | 21.209 | 30.299 | 34.338 | 41.451 | 42.42 | 45.419 | 55.544 | 51.509 | 35.349 | 30.296 | 30,285.658 | 30,285.406 | 30,275.71 | 30,278.588 | 0 | 30,275.186 | 30,246.671 | 50,445.006 | 40,380.016 | 40,378.76 | 25,213.577 | 24,218.234 | 24,628.392 | 23,635.347 | 17.407 | 375.583 | 64,670.715 | 56,464.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1.149 | 0.417 | 56.55 | 6.533 | 13.672 | 16.407 | 0.359 | 0.205 | 20.094 | 21.555 | 22.3 | 23.465 | 22.891 | 24.169 | 25.509 | 23.639 | 1.632 | 2.279 | 3.348 | 3.966 | 4.783 | 5.407 | 6.318 | 7.425 | 8.206 | 9.349 | 10.171 | 10.795 | 12.39 | 13.143 | 10.463 | 11.961 | 12.617 | 13.25 | 14.43 | 17.036 | 17.282 | 17.977 | 18.971 | 15.697 | 16.465 | 17.198 | 18.69 | 19.065 | 20.248 | 21.304 | 22.761 | 23.687 | 26.246 | 27.039 | 16.296 | 16.813 | 16.648 | 17.333 | 17.165 | 7.382 | 7.405 | 8.153 | 5.694 | 6.045 | 6.742 | 6.727 | 7.307 | 8.656 | 9.101 | 18.343 | 22.846 | 30.94 | 34.179 | 37.108 | 43.612 | 51.499 | 41.233 | 35,051.318 | 33,914.159 | 25.646 | 23,988.426 | 6.7 | 19,166.199 | 18,563.525 | 18,320.08 | 19,226.025 | 0.1 | 386.879 | 18.052 | 10.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 1.291 | 0.965 | 0.647 | 0.364 | 0.18 | 0.336 | 0.85 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 3.763 | 0.489 | 1.117 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 | 1.129 | 1.05 | 1.05 | 1.016 | 1.006 | 0.961 | 0.929 | 1.277 | 1.153 | 1.156 | 1.068 | 0.865 | 0.872 | 0.834 | 0.845 | 0.668 | 1.546 | 1.019 | 0.991 | 0.858 | 0.63 | 0.562 | 0.519 | 0.388 | 0.364 | 0.264 | 0.372 | 2.526 | 2.246 | 2.512 | 2.743 | 2.465 | 2.997 | 2.772 | 2.618 | 2.553 | 2.252 | 1.153 | 1.134 | 1.073 | 0.952 | 1.187 | 1.37 | 1.647 | 1.392 | 1.689 | 1.395 | 2.221 | 0.878 | 1.068 | 1.4 | 2.8 | 2.759 | 2.4 | 2.7 | 3.4 | 3.2 | 5.2 | 4.7 | 4 | 4.3 | 3.9 | 6.9 | 3.1 | 2.6 | 3.2 | 3.1 | 3.2 | 2.9 | 4.1 | 4.3 | 5.1 | 4.9 | 4.1 | 3.5 | 3.2 | 3.8 | 2 | 2.3 | 0.8 | 1.1 | 0.8 | 4.5 | 1.4 | 1.4 | 0.9 | 0.5 | 0.4 | 0.9 | 0.9 | 0.8 | 0.7 | 0.5 |
Inventory
| 0 | 0 | 0 | 52.302 | 32.019 | 0 | -0.705 | -0.142 | 0 | 0 | 0 | 26.34 | 0 | 0 | 0 | -27.653 | 0 | -27.27 | -26.261 | 0 | -27.261 | 0 | -27.247 | 0 | 0 | 0 | -19.182 | 0 | -18.171 | -35.303 | -35.349 | -30.294 | -30.298 | -28.266 | -15.149 | 0 | -15.151 | 0 | 0 | -15.149 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 53.5 | 0 | 18.167 | 0 | 0.012 | 0.012 | 0 | 4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.034 | 0.044 | 0.034 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.042 | 0.032 | 0.032 | 0.032 | 15.149 | 15.15 | 15.151 | 0.014 | 0.014 | 15.149 | 16.014 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2.731 | 1.382 | 0.242 | 6.897 | 13.852 | 16.743 | 0.516 | 0.425 | 20.444 | 25.945 | 22.65 | 23.815 | 24.467 | 25.219 | 26.559 | 27.402 | 2.121 | 3.396 | 4.398 | 5.016 | 5.833 | 6.457 | 7.368 | 8.554 | 9.256 | 10.399 | 11.187 | 11.801 | 13.351 | 14.072 | 11.74 | 13.114 | 13.773 | 14.318 | 15.295 | 17.991 | 18.116 | 18.822 | 19.639 | 17.243 | 17.484 | 18.189 | 19.548 | 19.695 | 20.81 | 21.823 | 23.149 | 24.051 | 26.51 | 27.411 | 18.822 | 19.059 | 19.16 | 20.076 | 19.63 | 10.379 | 10.177 | 10.771 | 8.247 | 8.297 | 7.895 | 7.861 | 8.38 | 9.608 | 10.288 | 19.713 | 24.493 | 32.332 | 35.868 | 38.503 | 45.834 | 52.377 | 42.302 | 36,393.718 | 34,699.219 | 28.405 | 24,298.456 | 18,252.934 | 19,533.294 | 19,110.133 | 20,415.509 | 21,402.132 | 4,079.329 | 4,658.905 | 3,936.994 | 6,947.821 | 3.1 | 2.6 | 3.2 | 3.1 | 3.2 | 2.9 | 4.1 | 4.3 | 5.7 | 4.9 | 4.1 | 3.5 | 3.2 | 9.3 | 2 | 2.3 | 0.8 | 1.1 | 0.8 | 4.5 | 1.4 | 1.4 | 0.9 | 0.5 | 0.4 | 0.9 | 0.9 | 0.8 | 0.7 | 0.5 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 11.588 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 46.5 | 41.75 | 85.808 | 51.037 | 36.189 | 25.642 | 21.648 | 19.499 | 19.5 | 18 | 15.5 | 12 | 10.25 | 8.5 | 31 | 62.031 | 64.755 | 60.487 | 69.639 | 69.895 | 67.985 | 66.027 | 61.996 | 54.187 | 46.036 | 51.226 | 49.113 | 47.265 | 63.83 | 65.405 | 59.655 | 57.663 | 53.125 | 37.522 | 34.389 | 34.593 | 19.5 | 16.228 | 19.646 | 20.335 | 20.214 | 13.51 | 13.504 | 8.684 | 8.819 | 8.625 | 9.232 | 5.333 | 6.402 | 19.113 | 19.182 | 20.132 | 21.687 | 16.854 | 27.662 | 21.351 | 27.115 | 41.955 | 42.411 | 57.498 | 65.172 | 71.209 | 69.036 | 84.041 | 83.429 | 80.356 | 72.102 | 53.447 | 54.47 | 46.488 | 42.627 | 52.377 | 84.6 | 79.6 | 65.135 | 88.4 | 75.2 | 72.8 | 67.2 | 62.7 | 65.8 | 71.1 | 75.9 | 82.8 | 82 | 87.9 | 87.7 | 82 | 84.4 | 85.7 | 85.9 | 83.3 | 83.5 | 82.5 | 94.1 | 106 | 120.2 | 113.8 | 115.4 | 121.5 | 137.6 | 146.9 | 154.2 | 154.5 | 171.2 | 165.7 | 151.5 | 157 | 162.9 | 121 | 111.1 | 109.5 | 97.7 | 95.8 | 71.6 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | -58.088 | -41.677 | -85.808 | -51.037 | -0.012 | -25.582 | -21.588 | -19.499 | -3.923 | -18 | -15.5 | -12 | -10.25 | -8.5 | -31 | -62.031 | -64.755 | -60.487 | -69.639 | -69.895 | -67.985 | -66.027 | -61.996 | -54.187 | -46.036 | -51.226 | -49.113 | -47.265 | -63.83 | -65.405 | -59.655 | -57.663 | -53.125 | -37.522 | -34.389 | -34.593 | -19.5 | -16.228 | -19.646 | -20.335 | -20.214 | -13.51 | -13.504 | -8.684 | -8.819 | -8.625 | -9.232 | -5.333 | -6.402 | -19.113 | -19.182 | -20.132 | -21.687 | -16.854 | -27.662 | -21.351 | -27.115 | -41.955 | -42.411 | -57.498 | -65.172 | -71.209 | -69.036 | -84.041 | -83.429 | -80.356 | -72.102 | -53.447 | -54.47 | -46.488 | -42.627 | -52.377 | -84.6 | -79.6 | -65.135 | -88.4 | -75.2 | -72.8 | 75,444.913 | -62.7 | -65.8 | -71.1 | 128,172.91 | -82.8 | -82 | -87.9 | -87.7 | -82 | -84.4 | -85.7 | -85.9 | -83.3 | -83.5 | -82.5 | -94.1 | -106 | -120.2 | -113.8 | -115.4 | -121.5 | -137.6 | -146.9 | -154.2 | -154.5 | -171.2 | -165.7 | -151.5 | -157 | -162.9 | -121 | -111.1 | -109.5 | -97.7 | -95.8 | -71.6 |
Total Non-Current Assets
| 0.237 | 58.088 | 0.073 | 85.808 | 51.037 | 36.189 | 0.06 | 0.06 | 19.499 | 15.577 | 18 | 15.5 | 12 | 10.25 | 8.5 | 31 | 62.031 | 64.755 | 60.487 | 69.639 | 69.895 | 67.985 | 66.027 | 61.996 | 54.187 | 46.036 | 51.226 | 49.113 | 47.265 | 63.83 | 65.405 | 59.655 | 57.663 | 53.125 | 37.522 | 34.389 | 34.593 | 19.5 | 16.228 | 19.646 | 20.335 | 20.214 | 13.51 | 13.504 | 8.684 | 8.819 | 8.625 | 9.232 | 5.333 | 6.402 | 19.113 | 19.182 | 20.132 | 21.687 | 16.854 | 27.662 | 21.351 | 27.115 | 41.955 | 42.411 | 57.498 | 65.172 | 71.209 | 69.036 | 84.041 | 83.429 | 80.356 | 72.102 | 53.447 | 54.47 | 46.488 | 42.627 | 52.377 | 114.9 | 109.8 | 65.135 | 128.8 | 115.6 | 98 | 75,512.113 | 87.3 | 89.4 | 121.7 | 128,248.81 | 147.5 | 138.5 | 143.3 | 145.7 | 138 | 145.4 | 149.6 | 147.9 | 148.5 | 148.6 | 147.5 | 171.1 | 166 | 170.3 | 159.2 | 165.7 | 156.5 | 187.7 | 204.1 | 214.4 | 234.5 | 246.3 | 240.9 | 226.7 | 242.5 | 262.9 | 186.5 | 180.2 | 178.4 | 153.1 | 154 | 131.9 |
Total Assets
| 95.506 | 103.844 | 99.139 | 93.547 | 65.535 | 53.097 | 44.489 | 41.664 | 40.609 | 41.522 | 40.937 | 39.716 | 37.023 | 35.487 | 35.158 | 58.823 | 64.684 | 68.767 | 65.224 | 75.086 | 76.2 | 74.97 | 73.734 | 70.941 | 63.787 | 56.58 | 62.664 | 61.204 | 60.941 | 78.28 | 77.531 | 73.146 | 71.736 | 67.723 | 52.966 | 52.53 | 52.86 | 38.322 | 35.867 | 52.038 | 37.819 | 38.403 | 33.058 | 48.349 | 29.494 | 30.642 | 31.774 | 33.283 | 31.843 | 33.813 | 46.015 | 44.301 | 46.362 | 57.041 | 42.959 | 53.454 | 47.753 | 57.076 | 71.411 | 81.007 | 99.731 | 114.484 | 122.009 | 124.063 | 149.873 | 154.651 | 140.198 | 134.73 | 119.6 | 123.948 | 123.275 | 125.866 | 135.424 | 116.4 | 112.6 | 143.984 | 131.2 | 124.9 | 101.4 | 94.6 | 92.5 | 94.1 | 125.8 | 132.9 | 151.4 | 145.4 | 146.4 | 148.3 | 141.2 | 148.5 | 152.8 | 150.8 | 152.5 | 152.9 | 153.2 | 176 | 170.1 | 173.9 | 162.4 | 175 | 158.5 | 190 | 204.9 | 215.6 | 235.3 | 250.8 | 242.2 | 228.1 | 243.4 | 263.5 | 187.2 | 181.1 | 179.3 | 153.9 | 154.8 | 132.5 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.25 | 0.106 | 0.275 | 0.276 | 0.418 | 0.054 | 0.388 | 0.108 | 0.077 | 0.066 | 0.199 | 0.059 | 0.087 | 0.068 | 0.363 | 0.056 | 0.253 | 0.298 | 0.328 | 0.106 | 0.185 | 0.047 | 0.205 | 0.465 | 0.221 | 0.451 | 0.412 | 0.199 | 0.95 | 1.205 | 1.11 | 0.412 | 0.232 | 0.12 | 0.417 | 0.222 | 0.207 | 0.337 | 0.505 | 0.838 | 0.215 | 0.362 | 0.379 | 0.132 | 0.121 | 0.475 | 0.358 | 0.408 | 0.179 | 0.395 | 0.364 | 0.153 | 0.026 | 0.034 | 0.035 | 0.058 | 0.101 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.641 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0 | 0.3 | 0.8 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.3 | 0.7 | 0.2 | 0.4 | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.2 |
Short Term Debt
| 0.045 | 53.944 | 52.97 | 44.955 | 17.987 | 12.989 | 9.992 | 5.998 | 3.999 | 4 | 3 | 2.5 | 0 | 0 | 0 | 24 | 27 | 27 | 26.001 | 28.991 | 26.991 | 26.99 | 26.977 | 26.981 | 16.995 | 11.997 | 18.992 | 17.998 | 17.992 | 34.953 | 34.999 | 29.994 | 29.998 | 27.986 | 14.999 | 15 | 15.001 | 0 | 0 | 14.999 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.262 | 0 | 0 | 0.043 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -0.275 | -44.679 | -17.569 | -12.935 | -9.992 | -5.998 | -3.922 | 0 | -2.801 | -2.441 | 0 | 0 | 0 | -23.944 | -26.747 | -26.702 | -25.673 | -28.885 | -26.806 | -26.943 | -26.772 | -26.516 | -16.774 | -11.546 | -18.58 | -17.799 | -17.042 | -33.748 | -33.889 | -29.582 | -29.766 | -27.866 | -14.582 | -14.778 | -14.794 | 0 | 0 | -14.161 | 0 | 0 | 0 | -14.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 7.593 | -54.05 | -53.245 | -45.231 | -18.405 | -13.043 | 0.003 | 0.321 | -4.076 | -4.066 | -3.199 | -2.559 | -0.087 | -0.068 | -0.363 | -24.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.337 | -0.505 | 0 | -0.215 | -0.362 | -0.379 | -15.106 | -0.121 | -0.475 | -0.358 | -0.408 | -0.179 | -0.395 | -0.364 | -0.153 | -0.026 | -0.034 | -0.035 | -0.058 | -0.101 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.262 | 0 | -1.641 | -0.043 | -0.098 | 0 | 0 | 1.8 | 2.3 | 0 | 0.4 | 0 | 0.7 | 1.9 | 0.7 | 0.4 | 0.4 | 2.7 | 0.4 | 0.4 | 0.8 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.7 | 0.7 | 0.8 | 1.5 | 0.7 | 0.7 | 11.8 | 12.4 | 11 | 8.6 | 7.5 | 4.6 |
Total Current Liabilities
| 7.888 | 55.951 | 0.254 | 0.276 | 0.418 | 0.054 | 1.099 | 0.46 | 0.077 | 4.367 | 0.199 | 0.059 | 0.087 | 0.068 | 0.363 | 0.056 | 0.253 | 0.298 | 0.328 | 0.106 | 0.185 | 0.047 | 0.205 | 0.465 | 0.221 | 0.451 | 0.412 | 0.199 | 0.95 | 1.205 | 1.11 | 0.412 | 0.232 | 0.12 | 0.417 | 0.222 | 0.207 | 0.337 | 0.505 | 0.838 | 0.215 | 0.362 | 0.379 | 0.132 | 0.121 | 0.475 | 0.358 | 0.408 | 0.016 | 0.048 | 0.087 | 0.039 | 0.026 | 0.034 | 0.035 | 0.058 | 0.101 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.262 | 0 | 1.641 | 0.043 | 0.098 | 0 | 0 | 2.1 | 2.6 | 0 | 0.7 | 0.8 | 0.9 | 2 | 0.8 | 0.6 | 0.5 | 2.9 | 0.5 | 0.5 | 0.9 | 0.6 | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.5 | 0.6 | 0.8 | 0.8 | 0.9 | 1.1 | 1.2 | 0.8 | 1.2 | 0.8 | 0.9 | 0.8 | 1.1 | 0.9 | 1.7 | 0.9 | 0.8 | 12 | 12.6 | 11 | 8.7 | 7.7 | 4.8 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 6 | 7 | 15 | 6 | 0 | 0 | 0 | 20.999 | 29.999 | 33.998 | 41.041 | 42 | 44.969 | 54.994 | 50.999 | 34.999 | 29.996 | 29.986 | 29.986 | 29.976 | 29.979 | 39.967 | 30 | 29.9 | 49.946 | 40 | 40 | 25 | 24 | 24 | 23 | 55.6 | 58.5 | 73.1 | 67.9 | 65.8 | 70.8 | 66.4 | 71.6 | 73.5 | 73.2 | 73.7 | 69.8 | 66.8 | 84.3 | 78.8 | 73.4 | 60.1 | 72.4 | 45.9 | 73.4 | 96.9 | 98.5 | 114.3 | 97.5 | 88.6 | 81.9 | 87.3 | 108.2 | 70.4 | 65.3 | 65.2 | 55 | 74 | 65.8 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 11.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -6 | -7 | -15 | -6 | 0 | 0 | 0 | -20.999 | -29.999 | -33.998 | -41.041 | -42 | -44.969 | -54.994 | -50.999 | -34.999 | -29.996 | -29.986 | -29.986 | -29.976 | -29.979 | -39.967 | 0 | 0 | -49.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 11.653 | 0 | 0.234 | 44.955 | 17.987 | 12.989 | 0.217 | 0.216 | 0.077 | 4 | 3 | 2.5 | 0.213 | 0.211 | 0.209 | 24 | 27 | 27 | 26.001 | 28.991 | 26.991 | 26.99 | 26.977 | 26.981 | 16.995 | 11.997 | 18.992 | 17.998 | 17.992 | 34.953 | 34.999 | 29.994 | 29.998 | 27.986 | 14.999 | 15 | 15.001 | 0.181 | 0.18 | 14.999 | 0.182 | 0.181 | 0.18 | 15 | 0.177 | 0.176 | 0.321 | 0.214 | 0.163 | 0.347 | 8 | 6 | 7 | 15 | 6 | 15 | 16 | 19 | 20.999 | 29.999 | 33.998 | 41.041 | 42 | 44.969 | 54.994 | 50.999 | 34.999 | 29.996 | 29.986 | 29.986 | 29.976 | 29.979 | 39.967 | 30 | 29.9 | 49.946 | 40 | 40 | 25 | 24 | 24 | 23 | 55.6 | 58.5 | 73.1 | 67.9 | 65.8 | 70.8 | 66.4 | 71.6 | 73.5 | 73.2 | 73.7 | 69.8 | 66.8 | 84.3 | 78.8 | 73.4 | 60.1 | 72.4 | 45.9 | 73.4 | 96.9 | 98.5 | 114.3 | 97.5 | 88.6 | 81.9 | 87.3 | 108.2 | 70.4 | 65.3 | 65.2 | 55 | 74 | 65.8 |
Total Liabilities
| 55.341 | 54.052 | 53.247 | 45.26 | 18.407 | 13.046 | 10.383 | 6.427 | 4.379 | 4.367 | 3.502 | 3.351 | 0.087 | 0.068 | 0.363 | 25.046 | 27.253 | 27.298 | 26.329 | 29.097 | 27.176 | 27.037 | 27.182 | 27.446 | 17.216 | 12.448 | 19.404 | 18.197 | 18.942 | 36.158 | 36.109 | 30.406 | 30.23 | 28.106 | 15.416 | 15.222 | 15.208 | 0.337 | 0.505 | 15.837 | 0.215 | 0.362 | 0.379 | 15.132 | 0.121 | 0.475 | 0.358 | 0.408 | 0.016 | 0.048 | 8.364 | 6.153 | 7.392 | 15.609 | 6.626 | 15.403 | 16.279 | 19.188 | 20.999 | 29.999 | 33.998 | 41.041 | 42 | 44.969 | 54.994 | 50.999 | 36.537 | 29.996 | 31.739 | 31.785 | 31.177 | 29.979 | 39.967 | 32.1 | 32.5 | 49.946 | 40.7 | 40.8 | 25.9 | 26 | 24.8 | 23.6 | 56.1 | 61.4 | 73.6 | 68.4 | 66.7 | 71.4 | 66.8 | 72.1 | 74.1 | 73.9 | 74.2 | 70.3 | 67.4 | 85.1 | 79.6 | 74.3 | 61.2 | 73.6 | 46.7 | 74.6 | 97.7 | 99.4 | 115.1 | 98.6 | 89.5 | 83.6 | 88.2 | 109 | 82.4 | 77.9 | 76.2 | 63.7 | 81.7 | 70.6 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 8.106 | 8.106 | 0.007 | 7.377 | 7.377 | 6.507 | 6.507 | 6.289 | 6.541 | 6.615 | 6.615 | 6.233 | 6.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -34.634 | -25.007 | -28.907 | -26.512 | -27.57 | -34.647 | -40.592 | -39.461 | -38.468 | -37.543 | -37.263 | -38.333 | -38.455 | -39.975 | -40.623 | -22.378 | -18.724 | -14.686 | -17.26 | -10.086 | -34.678 | -33.862 | -30.298 | -29.318 | -28.417 | -27.698 | -26.761 | -25.772 | -25.012 | -24.57 | -24.241 | -21.758 | -21.062 | -20.492 | -20.04 | -19.307 | -18.994 | -18.625 | -18.031 | -16.296 | -15.494 | -15.061 | -15.007 | -14.538 | -14.133 | -13.543 | -12.179 | -11.408 | -10.715 | -10.03 | -9.253 | -8.755 | -8.034 | -7.143 | -5.941 | -5.255 | -5.085 | -5.164 | -4.485 | -4.485 | -4.461 | -4.901 | -4.612 | -4.485 | -6.399 | -4.416 | -3.123 | -2.631 | -12.267 | -11.051 | -12.869 | -22.703 | -22.464 | -4 | -4.6 | -3.147 | -10.9 | -10.5 | -9.2 | -11 | -6.7 | 2.3 | -7.7 | -5.4 | -5.1 | -4.9 | -8.1 | -0.1 | -2.1 | -3 | -4.1 | -1.1 | 1.3 | 1.5 | 7 | 3.8 | 15.6 | 11.3 | 10.7 | 10 | 23.8 | 12.3 | -3.6 | -6.6 | 5 | 4.5 | 0.3 | 0 | 8.4 | 2.1 | -0.3 | 3.6 | 5.9 | 8.2 | 3.9 | 2.6 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 25.881 | 21.016 | 17.059 | 19.314 | 16.237 | 14.507 | 13.462 | 11.694 | 11.374 | 10.954 | 10.272 | 8.338 | 5.873 | 3.353 | 2.376 | 2.407 | 2.37 | -0.847 | -3.565 | 0 | -2.96 | -4.024 | -3.956 | -16.204 | -16 | 0 | 0 | -16.735 | -15.666 | -17.398 | -17.399 | -17.298 | -15.727 | -27.477 | -27.3 | -34.048 | -27.556 | -15.926 | -15.227 | -15.842 | -8.043 | -1.941 | -3.055 | 12.695 | 17.129 | 17.118 | 16.818 | 1.319 | 4.935 | 7.119 | 9.292 | 10.107 | -8.7 | -12.2 | 14.043 | 10 | 3.1 | 0.5 | -4.6 | -7.9 | -15.4 | -6.8 | -7.6 | -0.4 | -0.9 | 5.3 | -5.4 | -8.3 | -6 | -2.7 | -4.5 | -6.6 | -3.6 | -9.4 | -0.8 | -14.2 | -2.9 | -1.1 | -1.1 | 9.9 | 25.2 | 32.7 | 44.3 | 38.1 | 70 | 73.9 | 65.9 | 78.2 | 84.5 | 48 | 41.7 | 40.2 | 21.8 | 21 | 8 |
Other Total Stockholders Equity
| 74.785 | 74.785 | 74.785 | 74.785 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 74.685 | 56.142 | 56.142 | 56.142 | 56.142 | 56.062 | 55.981 | 55.901 | 55.821 | 55.741 | 55.661 | 71.817 | 70.008 | 68.766 | 66.998 | 66.679 | 65.65 | 64.485 | 54.217 | 60.096 | 54.224 | 54.226 | 54.226 | 54.227 | 54.227 | 59.614 | 53.085 | 59.009 | 55.724 | 55.657 | 75.904 | 75.7 | 61.495 | 61.495 | 75.839 | 59.104 | 64.292 | 64.292 | 64.292 | 64.292 | 69.742 | 70.597 | 70.598 | 70.599 | 70.553 | 70.604 | 85.926 | 85.932 | 85.94 | 85.966 | 87.931 | 90.254 | 89.658 | 89.021 | 98.802 | 98.271 | 97.84 | 87.184 | 105.293 | 88.894 | 88.794 | 81.698 | 84.023 | 84.123 | 77.693 | 77.693 | 76.011 | 77.059 | 77.585 | 77.885 | 77.067 | 76.567 | 82.5 | 82.5 | 84.8 | 85.4 | 85.4 | 82.6 | 83.6 | 84.8 | 88.2 | 87.9 | 89.1 | 91.2 | 91.6 | 92.5 | 78.1 | 77.9 | 78.2 | 78.5 | 77.1 | 77.7 | 78.5 | 78.6 | 68.6 | 67.9 | 57.1 | 57.9 | 57 | 60.3 | 48.2 | 51.3 |
Total Shareholders Equity
| 40.165 | 49.792 | 45.892 | 48.287 | 47.128 | 40.051 | 34.106 | 35.237 | 36.23 | 37.155 | 37.435 | 36.365 | 36.243 | 34.723 | 34.075 | 33.777 | 37.431 | 41.469 | 38.895 | 45.989 | 49.024 | 47.933 | 46.552 | 43.495 | 46.571 | 44.132 | 43.26 | 43.007 | 41.999 | 42.122 | 41.422 | 42.74 | 41.506 | 39.617 | 37.55 | 37.308 | 37.652 | 37.985 | 35.362 | 36.201 | 37.604 | 38.041 | 32.679 | 33.217 | 29.373 | 30.167 | 31.416 | 32.875 | 31.664 | 33.418 | 37.651 | 38.148 | 38.97 | 41.432 | 36.333 | 38.051 | 31.474 | 37.888 | 50.151 | 50.901 | 65.632 | 72.997 | 79.396 | 78.435 | 94.235 | 102.976 | 103.661 | 103.216 | 87.862 | 92.163 | 92.098 | 93.236 | 92.944 | 84.3 | 80.1 | 92.602 | 90.5 | 84.1 | 75.5 | 68.6 | 67.7 | 70.5 | 69.7 | 71.5 | 77.8 | 77 | 79.7 | 77 | 74.4 | 76.4 | 78.6 | 77 | 78.3 | 82.7 | 85.8 | 90.9 | 90.5 | 99.6 | 101.2 | 101.4 | 111.8 | 115.4 | 107.3 | 116.2 | 120.2 | 152.2 | 152.7 | 144.5 | 155.2 | 154.5 | 104.8 | 103.2 | 103.1 | 90.3 | 73.1 | 61.9 |
Total Equity
| 40.165 | 49.792 | 45.892 | 48.287 | 47.128 | 40.051 | 34.106 | 35.237 | 36.23 | 37.155 | 37.435 | 36.365 | 36.243 | 34.723 | 34.075 | 33.777 | 37.431 | 41.469 | 38.895 | 45.989 | 49.024 | 47.933 | 46.552 | 43.495 | 46.571 | 44.132 | 43.26 | 43.007 | 41.999 | 42.122 | 41.422 | 42.74 | 41.506 | 39.617 | 37.55 | 37.308 | 37.652 | 37.985 | 35.362 | 36.201 | 37.604 | 38.041 | 32.679 | 33.217 | 29.373 | 30.167 | 31.416 | 32.875 | 31.664 | 33.418 | 37.651 | 38.148 | 38.97 | 41.432 | 36.333 | 38.051 | 31.474 | 37.888 | 50.151 | 50.901 | 65.632 | 72.997 | 79.396 | 78.435 | 94.235 | 102.976 | 103.661 | 103.216 | 87.862 | 92.163 | 92.098 | 93.236 | 92.944 | 84.3 | 80.1 | 92.602 | 90.5 | 84.1 | 75.5 | 68.6 | 67.7 | 70.5 | 69.7 | 71.5 | 77.8 | 77 | 79.7 | 77 | 74.4 | 76.4 | 78.6 | 77 | 78.3 | 82.7 | 85.8 | 90.9 | 90.5 | 99.6 | 101.2 | 101.4 | 111.8 | 115.4 | 107.3 | 116.2 | 120.2 | 152.2 | 152.7 | 144.5 | 155.2 | 154.5 | 104.8 | 103.2 | 103.1 | 90.3 | 73.1 | 61.9 |
Total Liabilities & Shareholders Equity
| 95.506 | 103.844 | 99.139 | 93.547 | 65.535 | 53.097 | 44.489 | 41.664 | 40.609 | 41.522 | 40.937 | 39.716 | 37.023 | 35.487 | 35.158 | 58.823 | 64.684 | 68.767 | 65.224 | 75.086 | 76.2 | 74.97 | 73.734 | 70.941 | 63.787 | 56.58 | 62.664 | 61.204 | 60.941 | 78.28 | 77.531 | 73.146 | 71.736 | 67.723 | 52.966 | 52.53 | 52.86 | 38.322 | 35.867 | 52.038 | 37.819 | 38.403 | 33.058 | 48.349 | 29.494 | 30.642 | 31.774 | 33.283 | 31.843 | 33.813 | 46.015 | 44.301 | 46.362 | 57.041 | 42.959 | 53.454 | 47.753 | 57.076 | 71.411 | 81.007 | 99.731 | 114.484 | 122.009 | 124.063 | 149.873 | 154.651 | 140.198 | 134.73 | 119.6 | 123.948 | 123.275 | 125.866 | 135.424 | 116.4 | 112.6 | 143.984 | 131.2 | 124.9 | 101.4 | 94.6 | 92.5 | 94.1 | 125.8 | 132.9 | 151.4 | 145.4 | 146.4 | 148.4 | 141.2 | 148.5 | 152.7 | 150.9 | 152.5 | 153 | 153.2 | 176 | 170.1 | 173.9 | 162.4 | 175 | 158.5 | 190 | 205 | 215.6 | 235.3 | 250.8 | 242.2 | 228.1 | 243.4 | 263.5 | 187.2 | 181.1 | 179.3 | 154 | 154.8 | 132.5 |